Terraced CF34 3 beds 1 bath

Heart Of Oaks Cottages, Caerau CF34

Wales, Wales · CF34

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£15,465

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£35,228

↗ 25%After 5 Years

Return On Investment

118%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,710	£10,978	£11,252	£11,533	£54,973
Total Expenses	£7,105	£7,137	£7,175	£7,213	£7,252	£35,881
Profit Before Tax	£3,396	£3,573	£3,803	£4,039	£4,282	£19,093
Profit After Tax	£2,750	£2,894	£3,081	£3,272	£3,468	£15,465
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£6,950	£7,220	£10,507	£12,629	£13,387	£50,693
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	17%	24%	29%	31%	118%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change